Highlights

[NESTLE] YoY Cumulative Quarter Result on 2016-09-30 [#3]

Stock [NESTLE]: NESTLE MALAYSIA BHD
Announcement Date 25-Oct-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     39.25%    YoY -     16.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 4,189,184 4,171,182 3,978,765 3,813,624 3,639,015 3,700,171 3,649,614 2.32%
  YoY % 0.43% 4.84% 4.33% 4.80% -1.65% 1.39% -
  Horiz. % 114.78% 114.29% 109.02% 104.49% 99.71% 101.39% 100.00%
PBT 703,553 695,954 648,363 685,002 609,033 583,690 594,610 2.84%
  YoY % 1.09% 7.34% -5.35% 12.47% 4.34% -1.84% -
  Horiz. % 118.32% 117.04% 109.04% 115.20% 102.43% 98.16% 100.00%
Tax -162,458 -160,890 -136,112 -114,816 -118,090 -131,610 -133,364 3.34%
  YoY % -0.97% -18.20% -18.55% 2.77% 10.27% 1.32% -
  Horiz. % 121.82% 120.64% 102.06% 86.09% 88.55% 98.68% 100.00%
NP 541,095 535,064 512,251 570,186 490,943 452,080 461,246 2.70%
  YoY % 1.13% 4.45% -10.16% 16.14% 8.60% -1.99% -
  Horiz. % 117.31% 116.00% 111.06% 123.62% 106.44% 98.01% 100.00%
NP to SH 541,095 535,064 512,251 570,186 490,943 452,080 461,246 2.70%
  YoY % 1.13% 4.45% -10.16% 16.14% 8.60% -1.99% -
  Horiz. % 117.31% 116.00% 111.06% 123.62% 106.44% 98.01% 100.00%
Tax Rate 23.09 % 23.12 % 20.99 % 16.76 % 19.39 % 22.55 % 22.43 % 0.48%
  YoY % -0.13% 10.15% 25.24% -13.56% -14.01% 0.53% -
  Horiz. % 102.94% 103.08% 93.58% 74.72% 86.45% 100.53% 100.00%
Total Cost 3,648,089 3,636,118 3,466,514 3,243,438 3,148,072 3,248,091 3,188,368 2.27%
  YoY % 0.33% 4.89% 6.88% 3.03% -3.08% 1.87% -
  Horiz. % 114.42% 114.04% 108.72% 101.73% 98.74% 101.87% 100.00%
Net Worth 701,155 708,189 673,014 745,710 809,025 719,914 841,854 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 328,300 328,300 328,300 328,300 304,850 140,700 140,700 15.16%
  YoY % 0.00% 0.00% 0.00% 7.69% 116.67% 0.00% -
  Horiz. % 233.33% 233.33% 233.33% 233.33% 216.67% 100.00% 100.00%
Div Payout % 60.67 % 61.36 % 64.09 % 57.58 % 62.09 % 31.12 % 30.50 % 12.14%
  YoY % -1.12% -4.26% 11.31% -7.26% 99.52% 2.03% -
  Horiz. % 198.92% 201.18% 210.13% 188.79% 203.57% 102.03% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 701,155 708,189 673,014 745,710 809,025 719,914 841,854 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
NOSH 234,500 234,500 234,500 234,500 234,500 234,500 234,500 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 12.92 % 12.83 % 12.87 % 14.95 % 13.49 % 12.22 % 12.64 % 0.37%
  YoY % 0.70% -0.31% -13.91% 10.82% 10.39% -3.32% -
  Horiz. % 102.22% 101.50% 101.82% 118.28% 106.72% 96.68% 100.00%
ROE 77.17 % 75.55 % 76.11 % 76.46 % 60.68 % 62.80 % 54.79 % 5.87%
  YoY % 2.14% -0.74% -0.46% 26.01% -3.38% 14.62% -
  Horiz. % 140.85% 137.89% 138.91% 139.55% 110.75% 114.62% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,786.43 1,778.76 1,696.70 1,626.28 1,551.82 1,577.90 1,556.34 2.32%
  YoY % 0.43% 4.84% 4.33% 4.80% -1.65% 1.39% -
  Horiz. % 114.78% 114.29% 109.02% 104.49% 99.71% 101.39% 100.00%
EPS 230.74 228.17 218.44 243.15 209.36 192.78 196.69 2.70%
  YoY % 1.13% 4.45% -10.16% 16.14% 8.60% -1.99% -
  Horiz. % 117.31% 116.00% 111.06% 123.62% 106.44% 98.01% 100.00%
DPS 140.00 140.00 140.00 140.00 130.00 60.00 60.00 15.16%
  YoY % 0.00% 0.00% 0.00% 7.69% 116.67% 0.00% -
  Horiz. % 233.33% 233.33% 233.33% 233.33% 216.67% 100.00% 100.00%
NAPS 2.9900 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 234,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 1,786.43 1,778.76 1,696.70 1,626.28 1,551.82 1,577.90 1,556.34 2.32%
  YoY % 0.43% 4.84% 4.33% 4.80% -1.65% 1.39% -
  Horiz. % 114.78% 114.29% 109.02% 104.49% 99.71% 101.39% 100.00%
EPS 230.74 228.17 218.44 243.15 209.36 192.78 196.69 2.70%
  YoY % 1.13% 4.45% -10.16% 16.14% 8.60% -1.99% -
  Horiz. % 117.31% 116.00% 111.06% 123.62% 106.44% 98.01% 100.00%
DPS 140.00 140.00 140.00 140.00 130.00 60.00 60.00 15.16%
  YoY % 0.00% 0.00% 0.00% 7.69% 116.67% 0.00% -
  Horiz. % 233.33% 233.33% 233.33% 233.33% 216.67% 100.00% 100.00%
NAPS 2.9900 3.0200 2.8700 3.1800 3.4500 3.0700 3.5900 -3.00%
  YoY % -0.99% 5.23% -9.75% -7.83% 12.38% -14.48% -
  Horiz. % 83.29% 84.12% 79.94% 88.58% 96.10% 85.52% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 145.7000 146.4000 84.8000 78.8600 72.1000 66.4000 68.0000 -
P/RPS 8.16 8.23 5.00 4.85 4.65 4.21 4.37 10.96%
  YoY % -0.85% 64.60% 3.09% 4.30% 10.45% -3.66% -
  Horiz. % 186.73% 188.33% 114.42% 110.98% 106.41% 96.34% 100.00%
P/EPS 63.14 64.16 38.82 32.43 34.44 34.44 34.57 10.56%
  YoY % -1.59% 65.28% 19.70% -5.84% 0.00% -0.38% -
  Horiz. % 182.64% 185.59% 112.29% 93.81% 99.62% 99.62% 100.00%
EY 1.58 1.56 2.58 3.08 2.90 2.90 2.89 -9.57%
  YoY % 1.28% -39.53% -16.23% 6.21% 0.00% 0.35% -
  Horiz. % 54.67% 53.98% 89.27% 106.57% 100.35% 100.35% 100.00%
DY 0.96 0.96 1.65 1.78 1.80 0.90 0.88 1.46%
  YoY % 0.00% -41.82% -7.30% -1.11% 100.00% 2.27% -
  Horiz. % 109.09% 109.09% 187.50% 202.27% 204.55% 102.27% 100.00%
P/NAPS 48.73 48.48 29.55 24.80 20.90 21.63 18.94 17.05%
  YoY % 0.52% 64.06% 19.15% 18.66% -3.37% 14.20% -
  Horiz. % 257.29% 255.97% 156.02% 130.94% 110.35% 114.20% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 30/10/18 07/11/17 25/10/16 22/10/15 27/10/14 12/11/13 -
Price 145.4000 143.5000 88.0000 78.2000 72.0000 68.0000 68.6000 -
P/RPS 8.14 8.07 5.19 4.81 4.64 4.31 4.41 10.75%
  YoY % 0.87% 55.49% 7.90% 3.66% 7.66% -2.27% -
  Horiz. % 184.58% 182.99% 117.69% 109.07% 105.22% 97.73% 100.00%
P/EPS 63.01 62.89 40.28 32.16 34.39 35.27 34.88 10.35%
  YoY % 0.19% 56.13% 25.25% -6.48% -2.50% 1.12% -
  Horiz. % 180.65% 180.30% 115.48% 92.20% 98.60% 101.12% 100.00%
EY 1.59 1.59 2.48 3.11 2.91 2.84 2.87 -9.37%
  YoY % 0.00% -35.89% -20.26% 6.87% 2.46% -1.05% -
  Horiz. % 55.40% 55.40% 86.41% 108.36% 101.39% 98.95% 100.00%
DY 0.96 0.98 1.59 1.79 1.81 0.88 0.87 1.65%
  YoY % -2.04% -38.36% -11.17% -1.10% 105.68% 1.15% -
  Horiz. % 110.34% 112.64% 182.76% 205.75% 208.05% 101.15% 100.00%
P/NAPS 48.63 47.52 30.66 24.59 20.87 22.15 19.11 16.84%
  YoY % 2.34% 54.99% 24.68% 17.82% -5.78% 15.91% -
  Horiz. % 254.47% 248.67% 160.44% 128.68% 109.21% 115.91% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers